FMP
Bitfarms Ltd.
BITF
NASDAQ
Bitfarms Ltd. engages in the mining of cryptocurrency coins and tokens in North America. It owns and operates server farms that primarily validates transactions on the Bitcoin Blockchain and earning cryptocurrency from block rewards and transaction fees. The company also provides electrician services to commercial and residential customers in Quebec, Canada. It also undertakes hosting of third-party mining hardware. The company was founded in 2017 and is headquartered in Toronto, Canada.
1.02 USD
-0.01 (-0.98%)
Operating Data
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
34.79M
169.2M
-8.38M
146.37M
192.88M
159.99M
132.7M
110.07M
91.3M
75.73M
Revenue %
-
386.34
-104.95
-1.85k
31.78
-17.06
-17.06
-17.06
-17.06
Ebitda
1.7M
70.82M
-102.2M
-15.86M
70.78M
55.23M
45.81M
38M
31.52M
26.14M
Ebitda %
4.88
41.86
1.22k
-10.83
36.7
34.52
34.52
34.52
34.52
Ebit
-10.39M
46.56M
-171.75M
-100.64M
-70.18M
-2.4M
-1.99M
-1.65M
-1.37M
-1.14M
Ebit %
-29.87
27.52
2.05k
-68.76
-36.39
-1.5
-1.5
-1.5
-1.5
Depreciation
12.09M
24.26M
69.55M
84.78M
140.97M
25.63M
21.26M
17.63M
14.63M
12.13M
Depreciation %
34.76
14.34
-829.76
57.93
73.08
16.02
16.02
16.02
16.02
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
5.95M
191.3M
35.44M
84.04M
146.84M
48.2M
39.98M
33.16M
27.51M
22.81M
Total Cash %
17.09
113.06
-422.86
57.42
76.13
30.13
30.13
30.13
30.13
Receivables
1.4M
1.04M
701k
714k
8.97M
451.69k
374.65k
310.76k
257.76k
213.8k
Receivables %
4.02
0.61
-8.36
0.49
4.65
0.28
0.28
0.28
0.28
Inventories
169k
548k
588k
705k
1.18M
-1.64M
-1.36M
-1.13M
-933.46k
-774.26k
Inventories %
0.49
0.32
-7.02
0.48
0.61
-1.02
-1.02
-1.02
-1.02
Payable
2.06M
9.87M
12.9M
9.08M
21.91M
-22.62M
-18.76M
-15.56M
-12.91M
-10.7M
Payable %
5.92
5.84
-153.87
6.2
11.36
-14.14
-14.14
-14.14
-14.14
Cap Ex
-4.48M
-193.26M
-194.98M
-71.31M
-339.85M
-83.71M
-69.43M
-57.59M
-47.77M
-39.62M
Cap Ex %
-12.89
-114.22
2.33k
-48.72
-176.2
-52.32
-52.32
-52.32
-52.32
Weighted Average Cost Of Capital
Price
1.02
Beta
Diluted Shares Outstanding
414.67M
Costof Debt
7.42
Tax Rate
After Tax Cost Of Debt
5.87
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
23.41M
Total Equity
422.96M
Total Capital
446.38M
Debt Weighting
5.25
Equity Weighting
94.75
Wacc
21.82
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
34.79M
169.2M
-8.38M
146.37M
192.88M
159.99M
132.7M
110.07M
91.3M
75.73M
Ebitda
1.7M
70.82M
-102.2M
-15.86M
70.78M
55.23M
45.81M
38M
31.52M
26.14M
Ebit
-10.39M
46.56M
-171.75M
-100.64M
-70.18M
-2.4M
-1.99M
-1.65M
-1.37M
-1.14M
Tax Rate
20.91
20.91
20.91
20.91
20.91
20.91
20.91
20.91
20.91
20.91
Ebiat
-10.5M
24.17M
-160.09M
-100.27M
-55.51M
-2.04M
-1.69M
-1.4M
-1.16M
-963.35k
Depreciation
12.09M
24.26M
69.55M
84.78M
140.97M
25.63M
21.26M
17.63M
14.63M
12.13M
Receivables
1.4M
1.04M
701k
714k
8.97M
451.69k
374.65k
310.76k
257.76k
213.8k
Inventories
169k
548k
588k
705k
1.18M
-1.64M
-1.36M
-1.13M
-933.46k
-774.26k
Payable
2.06M
9.87M
12.9M
9.08M
21.91M
-22.62M
-18.76M
-15.56M
-12.91M
-10.7M
Cap Ex
-4.48M
-193.26M
-194.98M
-71.31M
-339.85M
-83.71M
-69.43M
-57.59M
-47.77M
-39.62M
Ufcf
-2.41M
-137.03M
-282.19M
-90.74M
-250.29M
-93.31M
-46.2M
-38.32M
-31.79M
-26.37M
Wacc
21.82
21.82
21.82
21.82
21.82
Pv Ufcf
-76.6M
-31.13M
-21.2M
-14.43M
-9.83M
Sum Pv Ufcf
-153.18M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
21.82
Free Cash Flow T1
-26.89M
Terminal Value
-135.67M
Present Terminal Value
-50.56M
Intrinsic Value
Enterprise Value
-203.75M
Net Debt
-36.13M
Equity Value
-167.62M
Diluted Shares Outstanding
414.67M
Equity Value Per Share
-0.4
Projected DCF
-0.40422 3.523%
